EGLD_LKMEX_Metabonding_Calculator_locked.xlsx

	B	C	D	E	F	G
1
2
3	Tokenomics (do not edit):
4	TOKEN	TOTAL SUPPLY	EGLD STAKERS SHARED TOKENS	LKMEX STAKERS SHARED TOKENS
5	ISET	288,855,700	14,442,785	14,442,785
6	AERO	100,000,000	5,000,000	5,000,000
7	EFFORT	100,000,000	5,000,000	5,000,000
8	ZOID	700,000,000	35,000,000	35,000,000
9	Table to be updated:
10	TOTAL EGLD STAKED:	12,121,407	Update with the value from Maiar Exchange --> Metabonding			---->
11	TOTAL LKMEX STAKED:	476,838,277,886	Update with the value from Maiar Exchange --> Metabonding			---->
12	My EGLD Staked:	1	Update with the value from Maiar Exchange --> Metabonding			---->
13	My LKMEX Staked:	1,000,000	Update with the value from Maiar Exchange --> Metabonding			---->
14	Reward received for 2 years(do not edit):
15	Total Rewards for 2 years	ISET	AERO	EFFORT	ZOID
16	Receive from EGLD Stake:	1.19	0.41	0.41	2.89
17	Receive from LKMEX Stake:	30.29	10.49	10.49	73.40
18	Reward received for 1 month(do not edit):
19	Total Rewards for 1 month	ISET	AERO	EFFORT	ZOID
20	Receive from EGLD Stake:	0.05	0.02	0.02	0.12
21	Receive from LKMEX Stake:	1.26	0.44	0.44	3.06
22
23	Token Name	Token Actual Price	Total Rewards value (2 years)	Total Rewards value (1 month)
24	ISET	$0.07	$2.2	$0.1
25	AERO	$0.36	$3.9	$0.2
26	EFFORT	$0.14	$1.5	$0.1
27	ZOID	$0.30	$22.9	$1.0
28	TOTAL:		$30.54	$1.27
29			per 2 years	per 1 month
30
31
32	IMPORTANT NOTE: 1) "TOTAL EGLD STAKED" and "TOTAL LKMEX STAKED" will change constantly 2) PRICES of the Tokens will change as well. 3) The calculator shows you the amount that you would receive if everything will remain constant for 1month/2 years. 4) Each month new Tokens will be received as rewards in Metabonding and most probably also the TOTAL EGLD STAKED and TOTAL LKMEX STAKED will increase/decrease.
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100